MURMUR AS

1177 OSLO

Finances

Share Ownership

Return on Equity

−33,64 %

Current Ratio

2,62

Debt-to-Equity Ratio

6,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 654 000	1 230 000	1 457 000	1 534 000
Net Income	−72 000	317 000	−72 000	6 000
Total Assets	1 753 000	1 790 000	1 595 000	1 522 000
Total Equity	214 000	286 000	−31 000	40 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 654 000	1 230 000	1 457 000	1 534 000
Expenditure	1 713 000	876 000	1 521 000	1 462 000
Operating Profit	−58 000	355 000	−63 000	72 000
Financial Income	0	0	0	0
Financial Costs	14 000	−4 000	29 000	64 000
Financial Balance	−14 000	4 000	−29 000	−64 000
Earnings Before Tax	−72 000	358 000	−92 000	8 000
Tax	0	41 000	−20 000	2 000
Net Income	−72 000	317 000	−72 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 364 000	1 448 000	1 315 000	1 140 000
Total Current Assets	388 000	341 000	281 000	383 000
Total Assets	1 753 000	1 790 000	1 595 000	1 522 000
Total Retained Equity	184 000	256 000	−61 000	10 000
Total Equity	214 000	286 000	−31 000	40 000
Total Long-Term Debt	1 392 000	1 467 000	1 499 000	1 303 000
Total Current Debt	148 000	37 000	128 000	180 000
Total Equity and Debt	1 753 000	1 790 000	1 595 000	1 522 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 000	0	0	0
Other Income	1 646 000	1 230 000	1 457 000	1 534 000
Revenue	1 654 000	1 230 000	1 457 000	1 534 000
Cost of Goods Sold	0	0	0	0
Salary Costs	744 000	40 000	559 000	647 000
Depreciation	109 000	72 000	24 000	29 000
Impairment	0	0	0	0
Expenditure	1 713 000	876 000	1 521 000	1 462 000
Operating Profit	−58 000	355 000	−63 000	72 000
Financial Income	0	0	0	0
Financial Costs	14 000	−4 000	29 000	64 000
Financial Balance	−14 000	4 000	−29 000	−64 000
Dividends	0	0	0	0
Net Income	−72 000	317 000	−72 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	850 000	850 000	850 000
Total Intangible Assets	850 000	850 000	891 000	871 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	315 000	398 000	223 000	69 000
Total Tangible Assets	315 000	398 000	223 000	69 000
Total Fiancial Fixed Assets	0	200 000	200 000	200 000
Total Fixed Assets	1 364 000	1 448 000	1 315 000	1 140 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	292 000	269 000	207 000	233 000
Total Current Assets	388 000	341 000	281 000	383 000
Total Assets	1 753 000	1 790 000	1 595 000	1 522 000
Total Equity	214 000	286 000	−31 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 392 000	1 467 000	1 499 000	1 303 000
Creditors	0	0	0	0
Unpaid Taxes	78 000	30 000	37 000	64 000
Dividends	0	0	0	0
Other Current Debt	0	8 000	91 000	115 000
Total Current Debt	148 000	37 000	128 000	180 000
Total Equity and Debt	1 753 000	1 790 000	1 595 000	1 522 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,64 %	110,84 %	232,26 %	15 %
Debt-to-Equity Ratio	6,5	5,13	−48,35	32,58
Operating Profit Margin	−3,51 %	28,86 %	−4,32 %	4,69 %
Current Ratio	2,62	9,22	2,2	2,13
Quick Ratio	2,62	9,22	2,2	2,13
Equity Ratio	0,12	0,16	−0,02	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %